0.683
Revenue¥B
1.427
1.486
1.531
1.559
1.630
1.699
1.727
1.782
1.811
1.867
0.724
2.75%
3.01%
13
15.21
Revenue growth%
25.94
25.81
25.77
22.92
21.61
23.89
23.23
21.35
24.16
25.20
27.47
23.89
24.03
61
12.99
Gross margin%
1.39
2.48
0.40
1.30
2.48
4.47
3.89
6.30
7.55
10.10
22.39
6.30
3.18
33
19.35
Operating margin%
6.39
5.70
3.83
1.46
0.40
0.40
0.40
2.25
4.63
6.94
26.30
2.25
3.04
9
27.20
Net margin%
26.66
24.92
25.87
27.78
25.31
25.46
26.98
27.90
29.67
29.02
24.26
27.90
26.82
36
37.51
P/E ratio (avg)x
13.35
14.65
15.87
15.00
16.38
15.35
16.70
18.78
21.13
20.30
10.43
18.78
16.12
59
14.57
EV/EBITx
32.21
28.57
28.41
30.17
27.56
25.36
25.25
24.78
25.72
26.65
30.86
25.36
27.10
18
21.29
FCF yield (avg)%
30.17
29.77
28.52
29.72
27.61
27.05
26.58
28.57
25.66
24.76
22.73
26.58
28.07
44
17.94
FCF margin%
18.91
20.21
21.12
18.74
17.64
16.18
18.46
18.02
19.62
22.53
26.89
18.46
18.83
43
0.410
FCF / Net incomex
0.543
0.516
0.507
0.447
0.405
0.433
0.404
0.441
0.421
0.395
0.254
0.421
0.437
39
21.67
ROIC%
10.59
8.25
10.24
10.10
11.60
9.22
6.48
6.23
3.59
1.52
23.28
6.23
8.74
52
4.17
Return on equity%
4.45
6.03
8.33
8.50
7.85
9.21
7.81
10.39
10.49
12.13
24.20
10.39
8.42
70
29.98
Return on assets%
19.90
18.65
16.04
14.18
12.43
14.69
16.77
14.77
16.12
17.86
6.08
16.12
16.08
5
0.06
EPS¥
0.20
0.18
0.18
0.16
0.14
0.14
0.14
0.13
0.11
0.12
0.06
(3.02%)
(5.26%)
—
13.76
EPS growth%
4.20
2.65
3.71
1.40
0.40
0.40
0.40
2.19
3.89
3.46
14.45
2.19
2.42
17
0.17
Bookvalue per sh¥
0.37
0.39
0.40
0.44
0.41
0.42
0.47
0.48
0.49
0.52
0.11
4.89%
2.75%
—
0.23
FCF per share¥
0.26
0.24
0.22
0.24
0.22
0.21
0.24
0.23
0.25
0.23
0.32
0.97%
(1.43%)
—
0.16
Dividend per sh¥
0.30
0.32
0.37
0.36
0.40
0.42
0.46
0.43
0.42
0.48
0.07
3.84%
4.04%
—
10.13
Div yield (avg)%
16.80
19.13
19.39
22.06
24.14
21.77
22.58
21.23
23.12
21.42
23.51
21.77
21.60
32
11.15
Payout ratio%
29.01
28.81
29.92
31.54
33.79
36.72
37.74
37.09
37.59
36.12
19.93
37.09
34.96
47
2.242
Shares (diluted)B
3.011
3.361
3.766
4.129
4.635
5.510
6.149
6.734
7.027
7.632
2.256
10.49%
9.91%
23
9.46
Buyback yield%
17.84
18.32
20.26
17.95
15.52
17.07
16.20
17.10
19.08
17.18
14.44
17.10
17.51
60
0.998
D/E ratiox
0.554
0.535
0.591
0.663
0.735
0.834
0.936
1.041
1.103
1.009
1.121
1.009
0.784
8
0.685
Enterprise value¥B
1.011
0.951
0.810
0.823
0.843
0.720
0.623
0.648
0.678
0.638
0.729
(5.40%)
(3.94%)
49
0.350
LT debt¥B
1.410
1.345
1.265
1.183
1.344
1.528
1.730
1.816
2.003
2.234
0.649
10.70%
4.68%
87
Revenue
¥1.867B
3.01%
1.00×
Cost of revenue
¥1.218B
2.70%
0.97×
Operating expenses
¥344.6M
3.23%
1.02×
Goodwill & intangibles
15.94%